Valuation OSG Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
3,622.00 ^JPY	-2.56%		-3.44%	+58.44%

07-10	OSG's Six-Month Net Income Soars 93%	MT
07-10	OSG Corporation Announces Dividend for the Second Quarter-End of the Financial Year Ending November 30, 2026 and Revises Dividend Guidance for the Fiscal Year Ending November 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	160,712	185,149	176,606	150,871	188,828	305,433	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	61.75%	-	-
Enterprise Value (EV) ¹	144,566	164,021	147,311	121,902	181,433	295,333	306,733	297,933
Change	-	13.46%	-10.19%	-17.25%	48.83%	62.78%	3.86%	-2.87%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	16.5x	14.6x	14.2x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.64x	1.57x	1.47x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.5x	1.1x	5.54x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.73x	1.64x	1.59x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.67x	1.64x	1.55x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	8.15x	7.71x	7.36x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	11.3x	10.5x	9.81x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	19.8x	19.7x	17x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	5.04%	5.06%	5.88%
Dividend per Share ²	36	60	60	60	88	115	116.5	118.3
Rate of return	2.19%	3.1%	3.26%	3.42%	3.83%	3.09%	3.13%	3.18%
EPS ²	112.6	171.5	149.3	148.9	172.1	225	254.9	261.4
Distribution rate	32%	35%	40.2%	40.3%	51.1%	51.1%	45.7%	45.3%
Net sales ¹	126,156	142,525	147,703	155,517	160,619	176,950	186,775	191,600
EBITDA ¹	27,491	32,396	31,740	31,697	32,928	36,250	39,800	40,500
EBIT ¹	16,105	21,898	19,800	18,868	20,330	26,075	29,175	30,367
Net income ¹	10,989	16,534	14,307	13,439	14,334	18,975	21,050	21,700
Net Debt ¹	-16,146	-21,128	-29,295	-28,969	-7,395	-10,100	1,300	-7,500
Reference price ²	1,646.00	1,936.00	1,841.00	1,753.00	2,298.50	3,717.00	3,717.00	3,717.00
Nbr of stocks (in thousands)	97,638	95,635	95,930	86,065	82,153	82,172	-	-
Announcement Date	12/01/22	12/01/23	11/01/24	09/01/25	08/01/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OSG CORPORATION	16.52x	1.67x	8.15x	3.09%	1.87B
DMG MORI CO., LTD.	32.87x	1.24x	10.22x	2.92%	3.06B
KINIK COMPANY	45.88x	9.15x	30.42x	1.03%	2.92B
KENNAMETAL INC.	9.24x	1.42x	5.89x	2.24%	2.71B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	34.16x	-	-	-	2.58B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	12.66x	2.51x	7.97x	3.51%	2.5B
MAKINO MILLING MACHINE CO., LTD.	13.02x	1.04x	7.36x	2.63%	2.04B
SHENZHEN YINGHE TECHNOLOGY CO., LTD	19.55x	0.69x	7.68x	0.95%	1.8B
Average	22.99x	2.53x	11.10x	2.34%	2.44B
Weighted average by Cap.	24.23x	2.79x	11.84x	2.34%